Skip to main content

Advertisement

Table 4 Discount rate sensitivity analysis

From: Value chain financing and plantain production in Nigeria: an ex-ante approach

Scenario Discount rate (%) Total economic surplus (USD ‘000) Total cost (USD ‘000) Benefit–cost (USD ‘000) Benefit- cost ratio IRR NPV (USD ‘000) Change in NPV (USD ‘000) % change
Optimistic 8 10,021.00 1213.30 8807.70 8.25 36.80 8897.23
  10 7785.70 1194.20 6591.50 6.51 36.80 6699.83 − 2197.40 −24.67
Base 15 4407.10 1150.20 3256.80 3.83 36.80 3406.68 − 483.08 −12.43
Pessimistic 20 2687.9 1111.1 1576.8 2.41 36.80 1761.92 − 1644.76 −48.28
  1. Source: Simulation estimates from DREAM analysis,